Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 485.7 | 546.5 | 553.3 | 568.2 | 490.4 | 496.8 | 516.4 | 518.8 | 646.8 |
| Growth | +12.5% | +1.2% | +2.7% | −13.7% | +1.3% | +3.9% | +0.5% | +24.7% | |
| Operating income | 6.0 | 1.1 | 8.1 | 17.2 | 14.0 | 12.0 | 29.3 | 38.6 | 49.5 |
| Net income | 0.7 | −1.8 | −1.8 | 5.8 | 6.7 | 6.8 | 20.8 | 30.9 | 39.1 |
| Growth | −359.1% | +15.6% | +1.3% | +205.3% | +48.8% | +26.5% | |||
| EPS, diluted | −0.13 | −0.52 | −0.23 | 0.72 | 0.66 | 0.64 | 1.76 | 2.57 | 3.23 |
| Growth | −8.3% | −3.0% | +175.0% | +46.0% | +25.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.5% | 10.9% | 13.0% | 14.3% | 17.5% | 18.9% | 23.1% | 27.8% | 26.2% |
| Operating margin | 1.2% | 0.2% | 1.5% | 3.0% | 2.9% | 2.4% | 5.7% | 7.4% | 7.6% |
| Net margin | 0.1% | −0.3% | −0.3% | 1.0% | 1.4% | 1.4% | 4.0% | 6.0% | 6.0% |
| Free cash flow margin | −1.5% | 3.9% | −0.6% | 6.7% | −5.1% | 6.9% | 10.7% | 5.6% | 6.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.1 | 25.3 | −0.9 | 39.8 | −24.2 | 35.4 | 57.4 | 36.8 | 45.7 |
| Capital expenditure | −3.3 | −3.9 | −2.7 | −1.5 | −0.8 | −1.0 | −2.3 | −7.5 | −3.8 |
| Free cash flow | −7.4 | 21.4 | −3.6 | 38.3 | −25.0 | 34.4 | 55.1 | 29.3 | 41.9 |
| Growth | −116.7% | −165.3% | +60.3% | −46.9% | +43.2% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −2.0 | 0.0 | 0.0 | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.6 | 1.6 | 8.3 | 42.1 | 14.5 | 36.0 | 59.8 | 44.9 | 11.3 |
| Total debt | 26.9 | 26.8 | 43.3 | 43.0 | 39.7 | 9.6 | 2.7 | 3.3 | 5.0 |
| Net cash (debt) | −26.3 | −25.1 | −34.9 | −0.9 | −25.2 | 26.4 | 57.2 | 41.6 | 6.3 |
| Shareholders’ equity | 48.2 | 46.4 | 46.9 | 53.7 | 87.8 | 95.4 | 120.9 | 153.5 | 195.7 |
| Debt to equity | 0.56 | 0.58 | 0.92 | 0.80 | 0.45 | 0.10 | 0.02 | 0.02 | 0.03 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −4.1 | 25.3 | −0.9 | 39.8 | −24.2 | 35.4 | 57.4 | 36.8 | 45.7 | |
| Growth | −103.7% | −160.9% | +62.2% | −35.9% | +24.2% | ||||
| 9.1 | 5.7 | 6.3 | 6.2 | 5.9 | 8.2 | 8.2 | 11.9 | 18.1 | |
| Investment | |||||||||
| −3.3 | −3.9 | −2.7 | −1.5 | −0.8 | −1.0 | −2.3 | −7.5 | −3.8 | |
| calc | −7.4 | 21.4 | −3.6 | 38.3 | −25.0 | 34.4 | 55.1 | 29.3 | 41.9 |
| Growth | −116.7% | −165.3% | +60.3% | −46.9% | +43.2% | ||||
| calc | −0.99 | 2.84 | −0.47 | 4.75 | −2.45 | 3.22 | 4.66 | 2.43 | 3.47 |
| −3.2 | −3.7 | −2.5 | −1.3 | −19.3 | −0.5 | −17.1 | −42.6 | −67.6 | |
| Financing | |||||||||
| 0.5 | −20.6 | 10.1 | −4.7 | 15.9 | −13.4 | −16.5 | −9.1 | −11.7 | |
| n/a | n/a | n/a | n/a | 0.0 | −2.0 | 0.0 | 0.0 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.